[UMCCA] YoY Cumulative Quarter Result on 31-Jan-2009 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
24-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- 20.6%
YoY- -26.89%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 186,841 144,250 129,667 157,052 162,469 99,305 90,062 12.92%
PBT 94,157 76,711 62,699 73,211 92,547 47,255 22,656 26.78%
Tax -20,586 -18,025 -13,649 -17,091 -15,785 -8,123 -4,358 29.51%
NP 73,571 58,686 49,050 56,120 76,762 39,132 18,298 26.08%
-
NP to SH 73,571 58,686 49,050 56,120 76,762 39,132 18,298 26.08%
-
Tax Rate 21.86% 23.50% 21.77% 23.34% 17.06% 17.19% 19.24% -
Total Cost 113,270 85,564 80,617 100,932 85,707 60,173 71,764 7.89%
-
Net Worth 1,041,462 990,200 804,116 864,312 637,896 581,619 551,967 11.15%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 20,261 15,125 8,939 13,400 13,401 8,040 6,698 20.24%
Div Payout % 27.54% 25.77% 18.22% 23.88% 17.46% 20.55% 36.61% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 1,041,462 990,200 804,116 864,312 637,896 581,619 551,967 11.15%
NOSH 202,619 201,670 134,019 134,001 134,011 134,013 133,972 7.13%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 39.38% 40.68% 37.83% 35.73% 47.25% 39.41% 20.32% -
ROE 7.06% 5.93% 6.10% 6.49% 12.03% 6.73% 3.32% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 92.21 71.53 96.75 117.20 121.23 74.10 67.22 5.40%
EPS 36.31 29.10 24.40 41.88 57.28 29.20 13.65 17.70%
DPS 10.00 7.50 6.67 10.00 10.00 6.00 5.00 12.24%
NAPS 5.14 4.91 6.00 6.45 4.76 4.34 4.12 3.75%
Adjusted Per Share Value based on latest NOSH - 134,055
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 89.07 68.77 61.81 74.87 77.45 47.34 42.93 12.92%
EPS 35.07 27.98 23.38 26.75 36.59 18.65 8.72 26.09%
DPS 9.66 7.21 4.26 6.39 6.39 3.83 3.19 20.27%
NAPS 4.9648 4.7204 3.8333 4.1203 3.0409 2.7727 2.6313 11.15%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 -
Price 6.80 6.98 5.08 3.80 5.20 4.62 4.38 -
P/RPS 7.37 9.76 5.25 3.24 4.29 6.23 6.52 2.06%
P/EPS 18.73 23.99 13.88 9.07 9.08 15.82 32.07 -8.56%
EY 5.34 4.17 7.20 11.02 11.02 6.32 3.12 9.36%
DY 1.47 1.07 1.31 2.63 1.92 1.30 1.14 4.32%
P/NAPS 1.32 1.42 0.85 0.59 1.09 1.06 1.06 3.72%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 29/03/12 28/03/11 30/03/10 24/03/09 26/03/08 26/03/07 29/03/06 -
Price 7.36 7.06 5.20 3.90 4.90 4.86 4.32 -
P/RPS 7.98 9.87 5.37 3.33 4.04 6.56 6.43 3.66%
P/EPS 20.27 24.26 14.21 9.31 8.55 16.64 31.63 -7.14%
EY 4.93 4.12 7.04 10.74 11.69 6.01 3.16 7.69%
DY 1.36 1.06 1.28 2.56 2.04 1.23 1.16 2.68%
P/NAPS 1.43 1.44 0.87 0.60 1.03 1.12 1.05 5.28%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment